LUXFER HOLDINGS PLC |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11.07 USD | +4.63% |
|
+15.43% | +23.83% |
| 05-01 | Transcript : Luxfer Holdings PLC, Q1 2024 Earnings Call, May 01, 2024 | |
| 04-30 | Luxfer Holdings PLC Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 507.4 | 453.6 | 535 | 373.3 | 240.9 | 296.4 | - |
| Enterprise Value (EV) 1 | 588.6 | 505.5 | 588.2 | 373.3 | 310.5 | 359.1 | 346.4 |
| P/E ratio | 168 x | 22.8 x | 18 x | 11.8 x | -89.4 x | 16.3 x | 11.1 x |
| Yield | - | 3.05% | 2.59% | - | - | - | - |
| Capitalization / Revenue | 1.14 x | 1.2 x | 1.43 x | 0.88 x | 0.59 x | 0.79 x | 0.75 x |
| EV / Revenue | 1.33 x | 1.34 x | 1.57 x | 0.88 x | 0.77 x | 0.96 x | 0.87 x |
| EV / EBITDA | 8.64 x | 9.29 x | 9.28 x | 5.92 x | 8 x | 8.09 x | 6.32 x |
| EV / FCF | -72.7 x | 12.2 x | 34.8 x | -36.2 x | 18.4 x | 16.6 x | 12.8 x |
| FCF Yield | -1.38% | 8.17% | 2.87% | -2.76% | 5.44% | 6.04% | 7.79% |
| Price to Book | 2.9 x | 2.72 x | 2.59 x | 1.82 x | - | - | - |
| Nbr of stocks (in thousands) | 27,412 | 27,622 | 27,705 | 27,209 | 26,944 | 26,779 | - |
| Reference price 2 | 18.51 | 16.42 | 19.31 | 13.72 | 8.940 | 11.07 | 11.07 |
| Announcement Date | 05/03/20 | 23/02/21 | 21/02/22 | 28/02/23 | 27/02/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 443.5 | 378 | 374.1 | 423.4 | 405 | 375.9 | 396.8 |
| EBITDA 1 | 68.1 | 54.4 | 63.4 | 63.1 | 38.8 | 44.4 | 54.8 |
| EBIT 1 | 44.7 | 28.5 | 36.2 | 44.8 | 4.2 | 49.4 | 42 |
| Operating Margin | 10.08% | 7.54% | 9.68% | 10.58% | 1.04% | 13.14% | 10.58% |
| Earnings before Tax (EBT) | 9.1 | 27.8 | 35.4 | 41 | - | - | - |
| Net income | 3.1 | 20.8 | 30 | 32 | -2.6 | - | - |
| Net margin | 0.7% | 5.5% | 8.02% | 7.56% | -0.64% | - | - |
| EPS 2 | 0.1100 | 0.7200 | 1.070 | 1.160 | -0.1000 | 0.6800 | 1.000 |
| Free Cash Flow 1 | -8.1 | 41.3 | 16.9 | -10.3 | 16.9 | 21.7 | 27 |
| FCF margin | -1.83% | 10.93% | 4.52% | -2.43% | 4.17% | 5.77% | 6.8% |
| FCF Conversion (EBITDA) | - | 75.92% | 26.66% | - | 43.56% | 48.87% | 49.27% |
| FCF Conversion (Net income) | - | 198.56% | 56.33% | - | - | - | - |
| Dividend per Share | - | 0.5000 | 0.5000 | - | - | - | - |
| Announcement Date | 05/03/20 | 23/02/21 | 21/02/22 | 28/02/23 | 27/02/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 98.7 | 97 | 109.5 | 100.2 | 116.7 | 101.3 | 110.4 | 97.4 | 95.9 | 89.4 | 99.7 | 95.7 | 91.1 | 100.1 | 106.1 |
| EBITDA 1 | 14.6 | 16.1 | 16.9 | 16.1 | 14 | 11.3 | 14.4 | 6 | 7.1 | 8.8 | 12.7 | 11.8 | 11.1 | 12.8 | 15.4 |
| EBIT 1 | 5.5 | 10.6 | 12.6 | 11.6 | 10 | 7.1 | 7.9 | 0.5 | -11.3 | 4.9 | 9.5 | 8.6 | 7.9 | 9.6 | 12.2 |
| Operating Margin | 5.57% | 10.93% | 11.51% | 11.58% | 8.57% | 7.01% | 7.16% | 0.51% | -11.78% | 5.48% | 9.53% | 8.99% | 8.67% | 9.59% | 11.5% |
| Earnings before Tax (EBT) | 5.3 | 10.2 | 12 | 10.8 | 8 | -3.1 | - | - | - | - | - | - | - | - | - |
| Net income | 3.5 | 7.6 | 9.3 | 8 | 6.2 | 0.5 | - | - | -6.5 | 2.7 | - | - | - | - | - |
| Net margin | 3.55% | 7.84% | 8.49% | 7.98% | 5.31% | 0.49% | - | - | -6.78% | 3.02% | - | - | - | - | - |
| EPS | 0.1300 | 0.2800 | 0.3400 | 0.2900 | 0.2300 | 0.0200 | - | - | -0.2400 | 0.1000 | - | - | - | - | - |
| Dividend per Share | 0.1250 | 0.1250 | 0.1300 | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 21/02/22 | 25/04/22 | 26/07/22 | 25/10/22 | 28/02/23 | 26/04/23 | 25/07/23 | 25/10/23 | 27/02/24 | 30/04/24 | - | - | - | - | - |
1USD in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | 81.2 | 51.9 | 53.2 | - | 69.6 | 62.7 | 50 |
| Net Cash position 1 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 1.192 x | 0.954 x | 0.8391 x | - | 1.794 x | 1.412 x | 0.9124 x |
| Free Cash Flow 1 | -8.1 | 41.3 | 16.9 | -10.3 | 16.9 | 21.7 | 27 |
| ROE (net income / shareholders' equity) | 22.2% | 11.7% | 19.2% | 18% | 7.81% | 10.5% | 13.1% |
| ROA (Net income/ Total Assets) | - | - | - | - | 4.21% | 5.7% | 7.1% |
| Assets | - | - | - | - | -61.77 | - | - |
| Book Value Per Share | 6.390 | 6.050 | 7.460 | 7.530 | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | 13.9 | 8 | 9.1 | 8.3 | 9.4 | 10.8 | 10.8 |
| Capex / Sales | 3.13% | 2.12% | 2.43% | 1.96% | 2.32% | 2.87% | 2.72% |
| Announcement Date | 05/03/20 | 23/02/21 | 21/02/22 | 28/02/23 | 27/02/24 | - | - |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C+
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +23.83% | 296M | |
| +12.42% | 82.32B | |
| +15.19% | 68.15B | |
| +20.05% | 37.47B | |
| +18.91% | 32.88B | |
| +12.78% | 28.75B | |
| +3.35% | 26.79B | |
| +13.59% | 24.83B | |
| +0.69% | 25.18B | |
| +15.43% | 24.4B |
- Stock Market
- Equities
- LXFR Stock
- Financials Luxfer Holdings PLC
